[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -87.65%
YoY- -95.01%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 401,984 183,995 880,070 694,004 384,608 198,188 888,846 -41.10%
PBT 68,250 29,736 121,714 24,007 54,418 25,636 129,160 -34.66%
Tax -18,848 -8,156 -48,499 -23,029 -14,922 -6,674 -25,828 -18.95%
NP 49,402 21,580 73,215 978 39,496 18,962 103,332 -38.88%
-
NP to SH 36,019 16,487 61,589 3,787 30,656 14,154 78,780 -40.67%
-
Tax Rate 27.62% 27.43% 39.85% 95.93% 27.42% 26.03% 20.00% -
Total Cost 352,582 162,415 806,855 693,026 345,112 179,226 785,514 -41.40%
-
Net Worth 501,070 504,778 486,373 429,678 457,119 460,912 450,171 7.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 29,037 - - - 29,043 -
Div Payout % - - 47.15% - - - 36.87% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 501,070 504,778 486,373 429,678 457,119 460,912 450,171 7.40%
NOSH 363,094 363,149 362,965 364,134 362,792 362,923 363,041 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.29% 11.73% 8.32% 0.14% 10.27% 9.57% 11.63% -
ROE 7.19% 3.27% 12.66% 0.88% 6.71% 3.07% 17.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 110.71 50.67 242.47 190.59 106.01 54.61 244.83 -41.11%
EPS 9.92 4.54 16.97 1.04 8.45 3.90 21.70 -40.68%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.38 1.39 1.34 1.18 1.26 1.27 1.24 7.39%
Adjusted Per Share Value based on latest NOSH - 363,094
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.31 22.11 105.77 83.41 46.23 23.82 106.83 -41.11%
EPS 4.33 1.98 7.40 0.46 3.68 1.70 9.47 -40.67%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 3.49 -
NAPS 0.6022 0.6067 0.5846 0.5164 0.5494 0.554 0.5411 7.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.56 1.64 1.79 1.35 2.09 2.12 2.54 -
P/RPS 1.41 3.24 0.74 0.71 1.97 3.88 1.04 22.51%
P/EPS 15.73 36.12 10.55 129.81 24.73 54.36 11.71 21.76%
EY 6.36 2.77 9.48 0.77 4.04 1.84 8.54 -17.85%
DY 0.00 0.00 4.47 0.00 0.00 0.00 3.15 -
P/NAPS 1.13 1.18 1.34 1.14 1.66 1.67 2.05 -32.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 25/02/11 -
Price 1.30 1.31 1.71 1.50 1.79 2.08 2.06 -
P/RPS 1.17 2.59 0.71 0.79 1.69 3.81 0.84 24.74%
P/EPS 13.10 28.85 10.08 144.23 21.18 53.33 9.49 24.00%
EY 7.63 3.47 9.92 0.69 4.72 1.88 10.53 -19.34%
DY 0.00 0.00 4.68 0.00 0.00 0.00 3.88 -
P/NAPS 0.94 0.94 1.28 1.27 1.42 1.64 1.66 -31.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment